D O C K L A N D S
MAJESTIC.MAGICAL.MAGNIFICEN MAGNIFICENT.MELBOURNE.MAJ BOURNE.MAJESTIC.MAGICAL.MA MAGICAL.MAGNIFICENT.MELBOU CENT.MELBOURNE.MAJESTIC.MA
Artist’s Impression
M DOCKLANDS DEFINES MELBOURNE LIVING AT ITS MOST DESIRABLE Waterfront City Restaurants RMIT University
Crown Casino Southern Cross Station
Victoria Harbour North Wharf Restaurants
Convention & Exhibition Centre South Wharf Restaurants
RMIT University
15 M in s
To A irpo rt
K YLI N CIT
Queen Victoria Market
ND
SH W
Y
ST OBE
ST
T
TH S
ABE LA
ST
BO
DEG ES S
RAV
BO
Etihad Stadium
T
Southern Cross Station
E KE OUR
B
ST
Maha Restaurant
S ST
Vue de Monde
LIN COL
Docklands Park
ERS
D FLIN
T NS S
I
L COL
RIV
L
MAL
ST E ST URK
NAD
PLA
R ES
BOU
VICTO RIA HARBOUR
RA
E ST URK
CBD
HAR Central Pier
YA R
GPO
ST
LO
Waterfront City
ARE DW
EEN QU
ST
AM
ALE NSD
G KIN
Docklands Dining
LI WIL
Digital Harbour
HAR
R
LA T
Harbour Town
Emporium
ELIZ
IceHouse Skate Rink
ON NST SWA
C DO
R ST
CK LA
NCE
N KLA
DO
E
RIV
D DS
Melbourne Central
Flagstaff Gardens
SPE
Melbourne Star Observation Wheel
Melbourne State Library
ST Melbourne Aquarium
Batman Park
ER R
NDJE
U WUR
Webb Bridge
South Wharf Restaurants DFO South Wharf
Y I WA
WTC Wharf
Southbank Roads
North Wharf Restaurants
Crown Casino Convention & Exhibition Centre
Tram Routes Train Lines
Artist’s Impression
Retail Image
Artist’s Impression
Artist’s Impression
View from M Docklands to Victoria Harbour
Artist’s Impression
Artist’s Impression
Artist’s Impression
Artist’s Impression - Dark Scheme
Artist’s Impression - Light Scheme
Artist’s Impression - Dark Scheme
Artist’s Impression - Light Scheme
LEVEL 00
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
MEZZANINE
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 01
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 02
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 05
APT 505 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH
APT 507 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 508 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 509 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 510 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 511 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 512 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH
VICTORIA HARBOUR
LA TROBE ST
APT 506 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH
APT 503 TYPE A6 62 SQM + 5 BALC 1 BED, 1 BATH, 1 STUDY
APT 502 TYPE A6 62 SQM + 5 BALC 1 BED, 1 BATH, 1 STUDY
APT 501 TYPE A3 42 SQM + 0 BALC 1 BED, 1 BATH
APT 516 TYPE A2 41 SQM + 0 BALC 1 BED, 1 BATH
APT 515 TYPE A1 40 SQM + 5 BALC 1 BED, 1 BATH
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APT 513 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH
T YPICAL FLOORPL ATE LEVELS 6–17
APT 05 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH
APT 07 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 08 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 09 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 10 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 11 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 12 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH
VICTORIA HARBOUR
LA TROBE ST
APT 06 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH
APT 03 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 02 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH
APT 01 TYPE A1 42 SQM + 0 BALC 1 BED, 1 BATH
APT 16 TYPE A2 47 SQM + 0 BALC 1 BED, 1 BATH
APT 15 TYPE A3 52 SQM + 5 BALC 1 BED, 1 BATH
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APT 13 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH
LEVEL 18 – PROPOSED PENTHOUSE LEVEL
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
T YPICAL 2 BEDROOM APARTMENT
T YPICAL CORNER APARTMENT
APARTMENT 01 T YPE A1
BEDROOM: 1 BATHROOM: 1 INTERIOR: 42 SQM BALCONY: 0 SQM TOTAL: 42 SQM
LA TROBE ST
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
VICTORIA HARBOUR
APARTMENT 16 T YPE A2
BEDROOM: 1 BATHROOM: 1 INTERIOR: 47 SQM BALCONY: 0 SQM TOTAL: 47 SQM
LA TROBE ST
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
VICTORIA HARBOUR
APARTMENT 15 T YPE A3
BEDROOM: 1 BATHROOM: 1 INTERIOR: 52 SQM BALCONY: 5 SQM TOTAL: 57 SQM
LA TROBE ST
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
VICTORIA HARBOUR
APARTMENT 02, 03, 07, 08, 09, 10, 11 T YPE B1
BEDROOM: 2 BATHROOM: 1 INTERIOR: 62 SQM BALCONY: 5 SQM TOTAL: 67 SQM
LA TROBE ST
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
VICTORIA HARBOUR
APARTMENT 06, 13 T YPE B2
BEDROOM: 2 BATHROOM: 2 INTERIOR: 70 SQM BALCONY: 6 SQM TOTAL: 76 SQM
LA TROBE ST
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
VICTORIA HARBOUR
APARTMENT 05, 12 T YPE B3
BEDROOM: 2 BATHROOM: 2 INTERIOR: 74 SQM BALCONY: 7 SQM TOTAL: 81 SQM
LA TROBE ST
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
VICTORIA HARBOUR
FINISHES & FIXTURES
DESCRIPTION
LOCATION
IMAGE
DESCRIPTION
Apartment Carpet (Dark Option)
Tile Full Body Floor Tile (Dark Option)
Apartment Carpet (Light Option)
Tile Full Body Floor Tile (Light Option)
LOCATION
Mirror Grey Finish – Splashback (Dark Option)
Kitchen
Tile Full Body Island Bench (Dark Option)
Kitchen
Mirror Grey Finish – Splashback (Light Option)
Kitchen
Tile Full Body Island Bench (Light Option)
Kitchen
Melamine Finish – (Interior Of Joinery)
Reconstituted Stone Finish Benchtops
Tile Full Body
Kitchen/Bathroom
Tile Mosaic Feature
Bathroom
IMAGE
FINISHES & FIXTURES
DESCRIPTION
LOCATION
Timber Veneer Finish (Dark Option)
Kitchen & Bathroom
Timber Veneer Finish (Light Option)
Kitchen & Bathroom
IMAGE
DESCRIPTION
LOCATION
Floor Waste Typical Apartment
Bathroom
Shower Head
Bathroom
Timber Boards (Upgrade Option)
Kitchen & Living
Basin
Bathroom
Basin And Shower Taps
Bathroom
Bottle Trap
Bathroom
Toilet
Bathroom
IMAGE
FINISHES & FIXTURES
DESCRIPTION
LOCATION
Cook Top Gas Typical Apartment
IMAGE
DESCRIPTION
LOCATION
Kitchen
Sink Typical Apartment
Kitchen
Oven Typical Apartment
Kitchen
Dishwasher Fully Integrated
Kitchen
Rangehood Typical Apartment
Kitchen
Sink Tap Typical Apartment
Kitchen
IMAGE
RENT APPRAISAL
Castran Gilbert (Aust.) Pty. Ltd. ACN 099 124 151 ABN 56968676587 DX 32818 MBE Level 2, 108 Toorak Rd South Yarra 3141 PO BOX 579 South Yarra 3141 www.castrangilbert.com.au
DEPRECIATION SCHEDULE
WA S H I N G T O N
B R O W N
D E P R E C I AT I O N
P T Y
LT D
Washington Brown Depreciation Pty Ltd | ACN101 242 497 | ABN 11 101 242 497
WA S H I N G TO N
B R O W N
D E P R E C I AT I O N
P T Y
LT D
Phone 1300 99 06 12 | Fax 1300 99 06 13 | www.washingtonbrown.com.au
WA S H I N G TO N
LT D
WA S H I N G TO N
B R O W N
D E P R E C I AT I O N
P T Y
675 Latrobe Street Melbourne
One Bedroom One Bathroom
Two Bedroom One Bathroom
Two Bedroom Two Bathroom
1* 2 3 4 5 6 7 8 9 10
Washington Brown's estimate is based upon a selling price of $525,000. Below is an estimate of the tax depreciation allowances claimable over a 10 year period, utilising both the Diminishing Value and Prime Cost methods. The allowances shown below do not apply to owner occupiers.
PRIME COST
$10,000 $8,000 $7,000 $7,000 $6,000 $6,000 $6,000 $5,000 $5,000 $5,000
$7,000 $7,000 $7,000 $7,000 $6,500 $6,500 $6,500 $6,000 $6,000 $6,000
YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR
1* 2 3 4 5 6 7 8 9 10
$14,000 $10,000 $10,000 $9,000 $8,000 $8,000 $8,000 $8,000 $7,000 $7,000
$9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $8,500 $8,000 $8,000 $8,000
YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR
DIMINISHING VALUE
PRIME COST
$15,000 $12,000 $11,000 $10,000 $10,000 $9,000 $9,000 $9,000 $8,000 $8,000
$10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $9,500 $9,500 $9,000
1* 2 3 4 5 6 7 8 9 10
The figures above are an estimate only and should only be used as a guide.
Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.
Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.
Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.
YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)
Melbourne
Sydney
Suite 25 Level 2, 321 Pitt Highway Sydney NSW 2000
Cairns
Level 2, 222 Latrobe Street Melbourne VIC 3000
Brisbane
Adelaide
Level 3, 1060 Hay Street West Perth WA 6005
Hobart
Should you have any queries about this report please contact our customer service team
YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)
Perth
Level 23, 127 Creek Street Brisbane QLD 4000
Washington Brown Depreciation Pty Ltd does not accept any contractual, tortious or any other form of liability for any loss or damage which may occur as a result of a purchaser using this preliminary information.
Melbourne
Sydney
Suite 25 Level 2, 321 Pitt Highway Sydney NSW 2000
Cairns
Level 2, 222 Latrobe Street Melbourne VIC 3000
Brisbane
Adelaide
Level 3, 1060 Hay Street West Perth WA 6005
Hobart
Washington Brown Depreciation Pty Ltd does not accept any contractual, tortious or any other form of liability for any loss or damage which may occur as a result of a purchaser using this preliminary information.
Should you have any queries about this report please contact our customer service team
YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)
Perth
Level 23, 127 Creek Street Brisbane QLD 4000
ACN 101 242 497
Should you have any queries about this report please contact our customer service team
ABN 11 101 242 497
The figures above are an estimate only and should only be used as a guide. ABN 11 101 242 497
The figures above are an estimate only and should only be used as a guide.
Washington Brown Depreciation Pty Ltd does not accept any contractual, tortious or any other form of liability for any loss or damage which may occur as a result of a purchaser using this preliminary information.
LT D
Washington Brown's estimate is based upon a selling price of $600,000. Below is an estimate of the tax depreciation allowances claimable over a 10 year period, utilising both the Diminishing Value and Prime Cost methods. The allowances shown below do not apply to owner occupiers.
PRIME COST
DIMINISHING VALUE
ACN 101 242 497
ABN 11 101 242 497
P T Y
675 Latrobe Street Melbourne
DIMINISHING VALUE
ACN 101 242 497
D E P R E C I AT I O N
675 Latrobe Street Melbourne Washington Brown's estimate is based upon a selling price of $380,000. Below is an estimate of the tax depreciation allowances claimable over a 10 year period, utilising both the Diminishing Value and Prime Cost methods. The allowances shown below do not apply to owner occupiers.
YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR
B R O W N
Melbourne
Sydney
Suite 25 Level 2, 321 Pitt Highway Sydney NSW 2000
Cairns
Level 2, 222 Latrobe Street Melbourne VIC 3000
Brisbane
Perth
Level 23, 127 Creek Street Brisbane QLD 4000
Adelaide
Level 3, 1060 Hay Street West Perth WA 6005
Hobart
BODY CORPORATE CONTRIBUTION SCHEDULE
M Docklands
Sales Contract ‐ Title Sub‐division & Body Corporate Contribution Schedule
OWNERS CORP 1
Entitlements Retail 1 Retail 2 Retail 3 Retail 4 Retail 5 Retail 6 Retail 7 Retail 8 Retail 9 Retail 10 5.01 5.02 5.03 5.05 5.06 5.07 5.08 5.09 5.10 5.11 5.12 5.13 5.15 5.16 6.01 6.02 6.03 6.05 6.06 6.07 6.08 6.09 6.10 6.11 6.12 6.13 6.15 6.16 7.01 7.02 7.03 7.05 7.06 7.07 7.08 7.09 7.10 7.11
OWNERS CORP 8
Liabilities
98 148 89 166 156 392 261 178 275 350 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174
Entitlements 98 148 89 166 156 392 261 178 275 350 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174
Note: Stamp Duty Calculations Based on Pre‐Construction .
Note: Stamp Duty Calculations Based on Pre-Construction
Estimated Total OC Contribution
Estimated Council Rates
Dutiable Value for the Lot
$ 1,229 $ 1,856 $ 1,116 $ 2,082 $ 1,957 $ 4,917 $ 3,274 $ 2,233 $ 3,449 $ 4,390 $ 1,801 $ 2,522 $ 2,522 $ 3,023 $ 3,086 $ 2,679 $ 2,679 $ 2,679 $ 2,679 $ 2,679 $ 3,102 $ 3,008 $ 2,005 $ 1,911 $ 1,833 $ 2,538 $ 2,538 $ 3,055 $ 3,102 $ 2,694 $ 2,694 $ 2,694 $ 2,694 $ 2,694 $ 3,133 $ 3,023 $ 2,036 $ 1,927 $ 1,848 $ 2,569 $ 2,569 $ 3,070 $ 3,133 $ 2,726 $ 2,726 $ 2,726 $ 2,726 $ 2,726
$ 1,003 $ 1,519 $ 917 $ 1,705 $ 1,605 $ 4,027 $ 2,680 $ 1,834 $ 2,823 $ 3,597 $ 726.73 $ 1,013.73 $ 1,013.73 $ 1,218.73 $ 1,239.23 $ 1,075.23 $ 1,075.23 $ 1,075.23 $ 1,075.23 $ 1,075.23 $ 1,249.48 $ 1,208.48 $ 808.73 $ 767.73 $ 735.95 $ 1,022.95 $ 1,022.95 $ 1,227.95 $ 1,248.45 $ 1,084.45 $ 1,084.45 $ 1,084.45 $ 1,084.45 $ 1,084.45 $ 1,258.70 $ 1,217.70 $ 817.95 $ 776.95 $ 745.18 $ 1,032.18 $ 1,032.18 $ 1,237.18 $ 1,257.68 $ 1,093.68 $ 1,093.68 $ 1,093.68 $ 1,093.68 $ 1,093.68
$ 74,988 $ 113,553 $ 68,560 $ 127,479 $ 119,980 $ 301,021 $ 200,324 $ 137,120 $ 211,036 $ 268,884 $ 88,625 $ 123,625 $ 123,625 $ 148,625 $ 151,125 $ 131,125 $ 131,125 $ 131,125 $ 131,125 $ 131,125 $ 152,375 $ 147,375 $ 98,625 $ 93,625 $ 89,750 $ 124,750 $ 124,750 $ 149,750 $ 152,250 $ 132,250 $ 132,250 $ 132,250 $ 132,250 $ 132,250 $ 153,500 $ 148,500 $ 99,750 $ 94,750 $ 90,875 $ 125,875 $ 125,875 $ 150,875 $ 153,375 $ 133,375 $ 133,375 $ 133,375 $ 133,375 $ 133,375
Liabilities 0 0 0 0 0 0 0 0 0 0 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174
0 0 0 0 0 0 0 0 0 0 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174
Stamp Duty Non Principal Place of Residence
Stamp Duty Principal Place of Residence
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ $ 1,877 $ 2,717 $ 2,717 $ 3,988 $ 4,138 $ 2,938 $ 2,938 $ 2,938 $ 2,938 $ 2,938 $ 4,213 $ 3,913 $ 2,117 $ 1,997 $ 1,904 $ 2,744 $ 2,744 $ 4,055 $ 4,205 $ 3,005 $ 3,005 $ 3,005 $ 3,005 $ 3,005 $ 4,280 $ 3,980 $ 2,144 $ 2,024 $ 1,931 $ 2,771 $ 2,771 $ 4,123 $ 4,273 $ 3,073 $ 3,073 $ 3,073 $ 3,073 $ 3,073
‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ $ 1,877 $ 2,717 $ 2,717 $ 3,801 $ 3,926 $ 2,926 $ 2,926 $ 2,926 $ 2,926 $ 2,926 $ 3,989 $ 3,739 $ 2,117 $ 1,997 $ 1,904 $ 2,744 $ 2,744 $ 3,858 $ 3,983 $ 2,983 $ 2,983 $ 2,983 $ 2,983 $ 2,983 $ 4,045 $ 3,795 $ 2,144 $ 2,024 $ 1,931 $ 2,771 $ 2,771 $ 3,914 $ 4,039 $ 3,039 $ 3,039 $ 3,039 $ 3,039 $ 3,039
‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ $ 939 $ 1,359 $ 1,359 $ 1,901 $ 1,963 $ 1,463 $ 1,463 $ 1,463 $ 1,463 $ 1,463 $ 1,994 $ 1,869 $ 1,059 $ 999 $ 952 $ 1,372 $ 1,372 $ 1,929 $ 1,991 $ 1,491 $ 1,491 $ 1,491 $ 1,491 $ 1,491 $ 2,023 $ 1,898 $ 1,072 $ 1,012 $ 966 $ 1,386 $ 1,386 $ 1,957 $ 2,019 $ 1,519 $ 1,519 $ 1,519 $ 1,519 $ 1,519
BODY CORPORATE CONTRIBUTION SCHEDULE OWNERS CORP 1
7.12 7.13 7.15 7.16 8.01 8.02 8.03 8.05 8.06 8.07 8.08 8.09 8.10 8.11 8.12 8.13 8.15 8.16 9.01 9.02 9.03 9.05 9.06 9.07 9.08 9.09 9.10 9.11 9.12 9.13 9.15 9.16 10.01 10.02 10.03 10.05 10.06 10.07 10.08 10.09 10.10 10.11 10.12 10.13 10.15 10.16 11.01 11.02 11.03 11.05 11.06 11.07 11.08 11.09 11.10 11.11
Entitlements 201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181
OWNERS CORP 8
Liabilities
Entitlements 201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181
Note: Stamp Duty Calculations Based on Pre-Construction
Estimated Total OC Contribution
Estimated Council Rates
Dutiable Value for the Lot
$ 3,149 $ 3,055 $ 2,052 $ 1,958 $ 1,880 $ 2,585 $ 2,585 $ 3,102 $ 3,149 $ 2,741 $ 2,741 $ 2,741 $ 2,741 $ 2,741 $ 3,180 $ 3,070 $ 2,083 $ 1,974 $ 1,895 $ 2,616 $ 2,616 $ 3,117 $ 3,164 $ 2,757 $ 2,757 $ 2,757 $ 2,757 $ 2,757 $ 3,196 $ 3,102 $ 2,099 $ 2,005 $ 1,927 $ 2,632 $ 2,632 $ 3,149 $ 3,196 $ 2,788 $ 2,788 $ 2,788 $ 2,788 $ 2,788 $ 3,227 $ 3,117 $ 2,130 $ 2,021 $ 1,942 $ 2,679 $ 2,679 $ 3,196 $ 3,243 $ 2,835 $ 2,835 $ 2,835 $ 2,835 $ 2,835
$ 1,267.93 $ 1,226.93 $ 827.18 $ 786.18 $ 754.40 $ 1,041.40 $ 1,041.40 $ 1,246.40 $ 1,266.90 $ 1,102.90 $ 1,102.90 $ 1,102.90 $ 1,102.90 $ 1,102.90 $ 1,277.15 $ 1,236.15 $ 836.40 $ 795.40 $ 763.63 $ 1,050.63 $ 1,050.63 $ 1,255.63 $ 1,276.13 $ 1,112.13 $ 1,112.13 $ 1,112.13 $ 1,112.13 $ 1,112.13 $ 1,286.38 $ 1,245.38 $ 845.63 $ 804.63 $ 772.85 $ 1,059.85 $ 1,059.85 $ 1,264.85 $ 1,285.35 $ 1,121.35 $ 1,121.35 $ 1,121.35 $ 1,121.35 $ 1,121.35 $ 1,295.60 $ 1,254.60 $ 854.85 $ 813.85 $ 782.08 $ 1,078.30 $ 1,078.30 $ 1,283.30 $ 1,303.80 $ 1,139.80 $ 1,139.80 $ 1,139.80 $ 1,139.80 $ 1,139.80
$ 154,625 $ 149,625 $ 100,875 $ 95,875 $ 92,000 $ 127,000 $ 127,000 $ 152,000 $ 154,500 $ 134,500 $ 134,500 $ 134,500 $ 134,500 $ 134,500 $ 155,750 $ 150,750 $ 102,000 $ 97,000 $ 93,125 $ 128,125 $ 128,125 $ 153,125 $ 155,625 $ 135,625 $ 135,625 $ 135,625 $ 135,625 $ 135,625 $ 156,875 $ 151,875 $ 103,125 $ 98,125 $ 94,250 $ 129,250 $ 129,250 $ 154,250 $ 156,750 $ 136,750 $ 136,750 $ 136,750 $ 136,750 $ 136,750 $ 158,000 $ 153,000 $ 104,250 $ 99,250 $ 95,375 $ 131,500 $ 131,500 $ 156,500 $ 159,000 $ 139,000 $ 139,000 $ 139,000 $ 139,000 $ 139,000
Liabilities 201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181
201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181
Stamp Duty Non Principal Place of Residence
Stamp Duty Principal Place of Residence
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
$ 4,348 $ 4,048 $ 2,171 $ 2,051 $ 1,958 $ 2,798 $ 2,798 $ 4,190 $ 4,340 $ 3,140 $ 3,140 $ 3,140 $ 3,140 $ 3,140 $ 4,415 $ 4,115 $ 2,198 $ 2,078 $ 1,985 $ 2,825 $ 2,825 $ 4,258 $ 4,408 $ 3,208 $ 3,208 $ 3,208 $ 3,208 $ 3,208 $ 4,483 $ 4,183 $ 2,225 $ 2,105 $ 2,012 $ 2,852 $ 2,852 $ 4,325 $ 4,475 $ 3,275 $ 3,275 $ 3,275 $ 3,275 $ 3,275 $ 4,550 $ 4,250 $ 2,252 $ 2,132 $ 2,039 $ 2,960 $ 2,960 $ 4,460 $ 4,610 $ 3,410 $ 3,410 $ 3,410 $ 3,410 $ 3,410
$ 4,101 $ 3,851 $ 2,171 $ 2,051 $ 1,958 $ 2,798 $ 2,798 $ 3,970 $ 4,095 $ 3,095 $ 3,095 $ 3,095 $ 3,095 $ 3,095 $ 4,158 $ 3,908 $ 2,198 $ 2,078 $ 1,985 $ 2,825 $ 2,825 $ 4,026 $ 4,151 $ 3,151 $ 3,151 $ 3,151 $ 3,151 $ 3,151 $ 4,214 $ 3,964 $ 2,225 $ 2,105 $ 2,012 $ 2,852 $ 2,852 $ 4,083 $ 4,208 $ 3,208 $ 3,208 $ 3,208 $ 3,208 $ 3,208 $ 4,270 $ 4,020 $ 2,252 $ 2,132 $ 2,039 $ 2,945 $ 2,945 $ 4,195 $ 4,320 $ 3,320 $ 3,320 $ 3,320 $ 3,320 $ 3,320
$ 2,051 $ 1,926 $ 1,086 $ 1,026 $ 979 $ 1,399 $ 1,399 $ 1,985 $ 2,048 $ 1,548 $ 1,548 $ 1,548 $ 1,548 $ 1,548 $ 2,079 $ 1,954 $ 1,099 $ 1,039 $ 993 $ 1,413 $ 1,413 $ 2,013 $ 2,076 $ 1,576 $ 1,576 $ 1,576 $ 1,576 $ 1,576 $ 2,107 $ 1,982 $ 1,113 $ 1,053 $ 1,006 $ 1,426 $ 1,426 $ 2,041 $ 2,104 $ 1,604 $ 1,604 $ 1,604 $ 1,604 $ 1,604 $ 2,135 $ 2,010 $ 1,126 $ 1,066 $ 1,020 $ 1,473 $ 1,473 $ 2,098 $ 2,160 $ 1,660 $ 1,660 $ 1,660 $ 1,660 $ 1,660
BODY CORPORATE CONTRIBUTION SCHEDULE OWNERS CORP 1
11.12 11.13 11.15 11.16 12.01 12.02 12.03 12.05 12.06 12.07 12.08 12.09 12.10 12.11 12.12 12.13 12.15 12.16 13.01 13.02 13.03 13.05 13.06 13.07 13.08 13.09 13.10 13.11 13.12 13.13 13.15 13.16 14.01 14.02 14.03 14.05 14.06 14.07 14.08 14.09 14.10 14.11 14.12 14.13 14.15 14.16 15.01 15.02 15.03 15.05 15.06 15.07 15.08 15.09 15.10 15.11
Entitlements 209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193
OWNERS CORP 8
Liabilities
Entitlements 209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193
Note: Stamp Duty Calculations Based on Pre-Construction
Estimated Total OC Contribution
Estimated Council Rates
Dutiable Value for the Lot
$ 3,274 $ 3,164 $ 2,146 $ 2,052 $ 1,974 $ 2,726 $ 2,726 $ 3,243 $ 3,290 $ 2,882 $ 2,882 $ 2,882 $ 2,882 $ 2,882 $ 3,305 $ 3,211 $ 2,177 $ 2,068 $ 1,989 $ 2,773 $ 2,773 $ 3,274 $ 3,337 $ 2,929 $ 2,929 $ 2,929 $ 2,929 $ 2,929 $ 3,352 $ 3,258 $ 2,193 $ 2,099 $ 2,005 $ 2,820 $ 2,820 $ 3,321 $ 3,384 $ 2,976 $ 2,976 $ 2,976 $ 2,976 $ 2,976 $ 3,399 $ 3,305 $ 2,209 $ 2,115 $ 2,036 $ 2,867 $ 2,867 $ 3,368 $ 3,431 $ 3,023 $ 3,023 $ 3,023 $ 3,023 $ 3,023
$ 1,314.05 $ 1,273.05 $ 864.08 $ 823.08 $ 791.30 $ 1,096.75 $ 1,096.75 $ 1,301.75 $ 1,322.25 $ 1,158.25 $ 1,158.25 $ 1,158.25 $ 1,158.25 $ 1,158.25 $ 1,332.50 $ 1,291.50 $ 873.30 $ 832.30 $ 800.53 $ 1,115.20 $ 1,115.20 $ 1,320.20 $ 1,340.70 $ 1,176.70 $ 1,176.70 $ 1,176.70 $ 1,176.70 $ 1,176.70 $ 1,350.95 $ 1,309.95 $ 882.53 $ 841.53 $ 809.75 $ 1,133.65 $ 1,133.65 $ 1,338.65 $ 1,359.15 $ 1,195.15 $ 1,195.15 $ 1,195.15 $ 1,195.15 $ 1,195.15 $ 1,369.40 $ 1,328.40 $ 891.75 $ 850.75 $ 818.98 $ 1,152.10 $ 1,152.10 $ 1,357.10 $ 1,377.60 $ 1,213.60 $ 1,213.60 $ 1,213.60 $ 1,213.60 $ 1,213.60
$ 160,250 $ 155,250 $ 105,375 $ 100,375 $ 96,500 $ 133,750 $ 133,750 $ 158,750 $ 161,250 $ 141,250 $ 141,250 $ 141,250 $ 141,250 $ 141,250 $ 162,500 $ 157,500 $ 106,500 $ 101,500 $ 97,625 $ 136,000 $ 136,000 $ 161,000 $ 163,500 $ 143,500 $ 143,500 $ 143,500 $ 143,500 $ 143,500 $ 164,750 $ 159,750 $ 107,625 $ 102,625 $ 98,750 $ 138,250 $ 138,250 $ 163,250 $ 165,750 $ 145,750 $ 145,750 $ 145,750 $ 145,750 $ 145,750 $ 167,000 $ 162,000 $ 108,750 $ 103,750 $ 99,875 $ 140,500 $ 140,500 $ 165,500 $ 168,000 $ 148,000 $ 148,000 $ 148,000 $ 148,000 $ 148,000
Liabilities 209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193
209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193
Stamp Duty Non Principal Place of Residence
Stamp Duty Principal Place of Residence
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
$ 4,685 $ 4,385 $ 2,279 $ 2,159 $ 2,066 $ 3,095 $ 3,095 $ 4,595 $ 4,745 $ 3,545 $ 3,545 $ 3,545 $ 3,545 $ 3,545 $ 4,820 $ 4,520 $ 2,306 $ 2,186 $ 2,093 $ 3,230 $ 3,230 $ 4,730 $ 4,880 $ 3,680 $ 3,680 $ 3,680 $ 3,680 $ 3,680 $ 4,955 $ 4,655 $ 2,333 $ 2,213 $ 2,120 $ 3,365 $ 3,365 $ 4,865 $ 5,015 $ 3,815 $ 3,815 $ 3,815 $ 3,815 $ 3,815 $ 5,090 $ 4,790 $ 2,360 $ 2,240 $ 2,147 $ 3,500 $ 3,500 $ 5,000 $ 5,150 $ 3,950 $ 3,950 $ 3,950 $ 3,950 $ 3,950
$ 4,383 $ 4,133 $ 2,279 $ 2,159 $ 2,066 $ 3,058 $ 3,058 $ 4,308 $ 4,433 $ 3,433 $ 3,433 $ 3,433 $ 3,433 $ 3,433 $ 4,495 $ 4,245 $ 2,306 $ 2,186 $ 2,093 $ 3,170 $ 3,170 $ 4,420 $ 4,545 $ 3,545 $ 3,545 $ 3,545 $ 3,545 $ 3,545 $ 4,608 $ 4,358 $ 2,333 $ 2,213 $ 2,120 $ 3,283 $ 3,283 $ 4,533 $ 4,658 $ 3,658 $ 3,658 $ 3,658 $ 3,658 $ 3,658 $ 4,720 $ 4,470 $ 2,360 $ 2,240 $ 2,147 $ 3,395 $ 3,395 $ 4,645 $ 4,770 $ 3,770 $ 3,770 $ 3,770 $ 3,770 $ 3,770
$ 2,191 $ 2,066 $ 1,140 $ 1,080 $ 1,033 $ 1,529 $ 1,529 $ 2,154 $ 2,216 $ 1,716 $ 1,716 $ 1,716 $ 1,716 $ 1,716 $ 2,248 $ 2,123 $ 1,153 $ 1,093 $ 1,047 $ 1,585 $ 1,585 $ 2,210 $ 2,273 $ 1,773 $ 1,773 $ 1,773 $ 1,773 $ 1,773 $ 2,304 $ 2,179 $ 1,167 $ 1,107 $ 1,060 $ 1,641 $ 1,641 $ 2,266 $ 2,329 $ 1,829 $ 1,829 $ 1,829 $ 1,829 $ 1,829 $ 2,360 $ 2,235 $ 1,180 $ 1,120 $ 1,074 $ 1,698 $ 1,698 $ 2,323 $ 2,385 $ 1,885 $ 1,885 $ 1,885 $ 1,885 $ 1,885
BODY CORPORATE CONTRIBUTION SCHEDULE OWNERS CORP 1
15.12 15.13 15.15 15.16 16.01 16.02 16.03 16.05 16.06 16.07 16.08 16.09 16.10 16.11 16.12 16.13 16.15 16.16 17.01 17.02 17.03 17.05 17.06 17.07 17.08 17.09 17.10 17.11 17.12 17.13 17.15 17.16
Entitlements 220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139
OWNERS CORP 8
Liabilities
Entitlements 220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139
Note: Stamp Duty Calculations Based on Pre-Construction
Estimated Total OC Contribution
Estimated Council Rates
Dutiable Value for the Lot
$ 3,446 $ 3,352 $ 2,240 $ 2,130 $ 2,052 $ 2,914 $ 2,914 $ 3,415 $ 3,478 $ 3,055 $ 3,055 $ 3,055 $ 3,055 $ 3,055 $ 3,493 $ 3,399 $ 2,256 $ 2,162 $ 2,083 $ 2,961 $ 2,961 $ 3,462 $ 3,509 $ 3,102 $ 3,102 $ 3,102 $ 3,102 $ 3,102 $ 3,540 $ 3,446 $ 2,287 $ 2,177
$ 1,387.85 $ 1,346.85 $ 900.98 $ 859.98 $ 828.20 $ 1,170.55 $ 1,170.55 $ 1,375.55 $ 1,396.05 $ 1,232.05 $ 1,232.05 $ 1,232.05 $ 1,232.05 $ 1,232.05 $ 1,406.30 $ 1,365.30 $ 910.20 $ 869.20 $ 837.43 $ 1,189.00 $ 1,189.00 $ 1,394.00 $ 1,414.50 $ 1,250.50 $ 1,250.50 $ 1,250.50 $ 1,250.50 $ 1,250.50 $ 1,424.75 $ 1,383.75 $ 919.43 $ 878.43
$ 169,250 $ 164,250 $ 109,875 $ 104,875 $ 101,000 $ 142,750 $ 142,750 $ 167,750 $ 170,250 $ 150,250 $ 150,250 $ 150,250 $ 150,250 $ 150,250 $ 171,500 $ 166,500 $ 111,000 $ 106,000 $ 102,125 $ 145,000 $ 145,000 $ 170,000 $ 172,500 $ 152,500 $ 152,500 $ 152,500 $ 152,500 $ 152,500 $ 173,750 $ 168,750 $ 112,125 $ 107,125
Liabilities 220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139
220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139
Stamp Duty Non Principal Place of Residence
Stamp Duty Principal Place of Residence
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
$ 5,225 $ 4,925 $ 2,387 $ 2,267 $ 2,174 $ 3,635 $ 3,635 $ 5,135 $ 5,285 $ 4,085 $ 4,085 $ 4,085 $ 4,085 $ 4,085 $ 5,360 $ 5,060 $ 2,414 $ 2,294 $ 2,201 $ 3,770 $ 3,770 $ 5,270 $ 5,420 $ 4,220 $ 4,220 $ 4,220 $ 4,220 $ 4,220 $ 5,495 $ 5,195 $ 2,441 $ 2,321
$ 4,833 $ 4,583 $ 2,387 $ 2,267 $ 2,174 $ 3,508 $ 3,508 $ 4,758 $ 4,883 $ 3,883 $ 3,883 $ 3,883 $ 3,883 $ 3,883 $ 4,945 $ 4,695 $ 2,414 $ 2,294 $ 2,201 $ 3,620 $ 3,620 $ 4,870 $ 4,995 $ 3,995 $ 3,995 $ 3,995 $ 3,995 $ 3,995 $ 5,058 $ 4,808 $ 2,441 $ 2,321
$ 2,416 $ 2,291 $ 1,194 $ 1,134 $ 1,087 $ 1,754 $ 1,754 $ 2,379 $ 2,441 $ 1,941 $ 1,941 $ 1,941 $ 1,941 $ 1,941 $ 2,473 $ 2,348 $ 1,207 $ 1,147 $ 1,101 $ 1,810 $ 1,810 $ 2,435 $ 2,498 $ 1,998 $ 1,998 $ 1,998 $ 1,998 $ 1,998 $ 2,529 $ 2,404 $ 1,221 $ 1,161
TEAM
MAJESTIC.MAGICAL.MARVELOUS.MELBOU DEVELOPER
ARCHITECT
PROJECT MANAGEMENT
FINANCIAL MANAGEMENT
NT. MELBOURNE.MAJESTIC.MAG JESTIC.MAGICAL.MAGNIFICENT.M AGNIFICENT.MELBOURNE.MAJES URNE.MAJESTIC.MAGICAL.MAGN AGICAL.MAGNIFICENT.MELBOUR The information contained in this brochure (including all artist’s impressions, renders and finishes) are indicative and provided for general information purposes only. It should not be relied upon as a substitute for legal, financial, real estate or other expert advice and must not be relied upon as a basis for any decision you make concerning any featured property or apartment. Whilst all reasonable care has been taken in providing this information, the developer and its related companies and their representatives, consultants and agents, accept no responsibility for the accuracy of any information contained herein for any action taken in reliance thereon by any party whether purchaser, potential purchaser or otherwise. You must not rely on any images, plans or specifications in this brochure for any reason. You must make your own inquiries to verify the information before acting on it, especially seeking further independent legal and financial advice in relation to all information contained herein. The information is subject to change at any time without notice and to the extent permitted by law, is provided “as is” without representation or warranty and does not constitute an offer, inducement, representation or contract of any kind as to the accuracy, completeness or suitability for a particular purpose. Loose furniture and white goods are not included in the sale. Dimensions and areas are approximate only and subject to change. Published – October 2013.
MDOCKL ANDS.COM.AU